[BKAWAN] YoY TTM Result on 30-Jun-2009 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Jun-2009 [#3]

Profit Trend

QoQ- -5.03%

YoY- -28.66%

Quarter Report

BKB FY2009 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	324,087	266,150	223,085	277,835	243,076	234,925	222,057	6.49%
YoY %	21.77%	19.30%	-19.71%	14.30%	3.47%	5.79%	-	-
Horiz. %	145.95%	119.86%	100.46%	125.12%	109.47%	105.79%	100.00%	-
PBT	642,879	703,866	535,244	376,233	519,083	289,046	301,594	13.43%
YoY %	-8.66%	31.50%	42.26%	-27.52%	79.58%	-4.16%	-	-
Horiz. %	213.16%	233.38%	177.47%	124.75%	172.11%	95.84%	100.00%	-
Tax	228	-7,944	-7,138	-8,989	-6,255	-3,593	-24,336	-
YoY %	102.87%	-11.29%	20.59%	-43.71%	-74.09%	85.24%	-	-
Horiz. %	-0.94%	32.64%	29.33%	36.94%	25.70%	14.76%	100.00%	-
NP	643,107	695,922	528,106	367,244	512,828	285,453	277,258	15.03%
YoY %	-7.59%	31.78%	43.80%	-28.39%	79.65%	2.96%	-	-
Horiz. %	231.95%	251.00%	190.47%	132.46%	184.96%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	635,297	691,718	525,508	361,010	506,009	277,491	270,277	15.29%
YoY %	-8.16%	31.63%	45.57%	-28.66%	82.35%	2.67%	-	-
Horiz. %	235.05%	255.93%	194.43%	133.57%	187.22%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.04%	1.13%	1.33%	2.39%	1.21%	1.24%	8.07%	-
YoY %	-103.54%	-15.04%	-44.35%	97.52%	-2.42%	-84.63%	-	-
Horiz. %	-0.50%	14.00%	16.48%	29.62%	14.99%	15.37%	100.00%	-
Total Cost	-319,020	-429,772	-305,021	-89,409	-269,752	-50,528	-55,201	33.92%
YoY %	25.77%	-40.90%	-241.15%	66.86%	-433.87%	8.47%	-	-
Horiz. %	577.92%	778.56%	552.56%	161.97%	488.67%	91.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.24%	120.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	396,994	274,212	191,685	253,959	238,136	167,701	133,005	19.97%
YoY %	44.78%	43.05%	-24.52%	6.64%	42.00%	26.09%	-	-
Horiz. %	298.48%	206.17%	144.12%	190.94%	179.04%	126.09%	100.00%	-
Div Payout %	62.49%	39.64%	36.48%	70.35%	47.06%	60.43%	49.21%	-
YoY %	57.64%	8.66%	-48.14%	49.49%	-22.12%	22.80%	-	-
Horiz. %	126.99%	80.55%	74.13%	142.96%	95.63%	122.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.24%	120.12%	100.00%	-
NOSH	416,835	418,313	424,026	426,419	431,820	433,451	289,183	6.27%
YoY %	-0.35%	-1.35%	-0.56%	-1.25%	-0.38%	49.89%	-	-
Horiz. %	144.14%	144.65%	146.63%	147.46%	149.32%	149.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	198.44%	261.48%	236.73%	132.18%	210.97%	121.51%	124.86%	-
YoY %	-24.11%	10.45%	79.10%	-37.35%	73.62%	-2.68%	-	-
Horiz. %	158.93%	209.42%	189.60%	105.86%	168.97%	97.32%	100.00%	-
ROE	17.76%	19.59%	16.91%	12.83%	18.48%	11.41%	13.35%	-
YoY %	-9.34%	15.85%	31.80%	-30.57%	61.96%	-14.53%	-	-
Horiz. %	133.03%	146.74%	126.67%	96.10%	138.43%	85.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	77.75	63.62	52.61	65.16	56.29	54.20	76.79	0.20%
YoY %	22.21%	20.93%	-19.26%	15.76%	3.86%	-29.42%	-	-
Horiz. %	101.25%	82.85%	68.51%	84.85%	73.30%	70.58%	100.00%	-
EPS	152.41	165.36	123.93	84.66	117.18	64.02	93.46	8.48%
YoY %	-7.83%	33.43%	46.39%	-27.75%	83.04%	-31.50%	-	-
Horiz. %	163.08%	176.93%	132.60%	90.58%	125.38%	68.50%	100.00%	-
DPS	95.00	65.00	45.00	59.00	55.00	38.69	46.00	12.83%
YoY %	46.15%	44.44%	-23.73%	7.27%	42.16%	-15.89%	-	-
Horiz. %	206.52%	141.30%	97.83%	128.26%	119.57%	84.11%	100.00%	-
NAPS	8.58	8.44	7.33	6.60	6.34	5.61	7.00	3.44%
YoY %	1.66%	15.14%	11.06%	4.10%	13.01%	-19.86%	-	-
Horiz. %	122.57%	120.57%	104.71%	94.29%	90.57%	80.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,419
RPS	82.49	67.75	56.78	70.72	61.87	59.80	56.52	6.49%
YoY %	21.76%	19.32%	-19.71%	14.30%	3.46%	5.80%	-	-
Horiz. %	145.95%	119.87%	100.46%	125.12%	109.47%	105.80%	100.00%	-
EPS	161.71	176.07	133.76	91.89	128.80	70.63	68.80	15.29%
YoY %	-8.16%	31.63%	45.57%	-28.66%	82.36%	2.66%	-	-
Horiz. %	235.04%	255.92%	194.42%	133.56%	187.21%	102.66%	100.00%	-
DPS	101.05	69.80	48.79	64.64	60.62	42.69	33.86	19.96%
YoY %	44.77%	43.06%	-24.52%	6.63%	42.00%	26.08%	-	-
Horiz. %	298.43%	206.14%	144.09%	190.90%	179.03%	126.08%	100.00%	-
NAPS	9.1036	8.9868	7.9115	7.1637	6.9687	6.1896	5.1527	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.24%	120.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	18.38	17.12	10.80	8.85	10.60	8.90	7.90	-
P/RPS	23.64	26.91	20.53	13.58	18.83	16.42	10.29	14.85%
YoY %	-12.15%	31.08%	51.18%	-27.88%	14.68%	59.57%	-	-
Horiz. %	229.74%	261.52%	199.51%	131.97%	182.99%	159.57%	100.00%	-
P/EPS	12.06	10.35	8.71	10.45	9.05	13.90	8.45	6.10%
YoY %	16.52%	18.83%	-16.65%	15.47%	-34.89%	64.50%	-	-
Horiz. %	142.72%	122.49%	103.08%	123.67%	107.10%	164.50%	100.00%	-
EY	8.29	9.66	11.48	9.57	11.05	7.19	11.83	-5.74%
YoY %	-14.18%	-15.85%	19.96%	-13.39%	53.69%	-39.22%	-	-
Horiz. %	70.08%	81.66%	97.04%	80.90%	93.41%	60.78%	100.00%	-
DY	5.17	3.80	4.17	6.67	5.19	4.35	5.82	-1.95%
YoY %	36.05%	-8.87%	-37.48%	28.52%	19.31%	-25.26%	-	-
Horiz. %	88.83%	65.29%	71.65%	114.60%	89.18%	74.74%	100.00%	-
P/NAPS	2.14	2.03	1.47	1.34	1.67	1.59	1.13	11.21%
YoY %	5.42%	38.10%	9.70%	-19.76%	5.03%	40.71%	-	-
Horiz. %	189.38%	179.65%	130.09%	118.58%	147.79%	140.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	-
Price	18.96	15.86	11.60	9.30	8.30	8.10	9.25	-
P/RPS	24.39	24.93	22.05	14.27	14.74	14.95	12.05	12.45%
YoY %	-2.17%	13.06%	54.52%	-3.19%	-1.40%	24.07%	-	-
Horiz. %	202.41%	206.89%	182.99%	118.42%	122.32%	124.07%	100.00%	-
P/EPS	12.44	9.59	9.36	10.99	7.08	12.65	9.90	3.87%
YoY %	29.72%	2.46%	-14.83%	55.23%	-44.03%	27.78%	-	-
Horiz. %	125.66%	96.87%	94.55%	111.01%	71.52%	127.78%	100.00%	-
EY	8.04	10.43	10.68	9.10	14.12	7.90	10.10	-3.72%
YoY %	-22.91%	-2.34%	17.36%	-35.55%	78.73%	-21.78%	-	-
Horiz. %	79.60%	103.27%	105.74%	90.10%	139.80%	78.22%	100.00%	-
DY	5.01	4.10	3.88	6.34	6.63	4.78	4.97	0.13%
YoY %	22.20%	5.67%	-38.80%	-4.37%	38.70%	-3.82%	-	-
Horiz. %	100.80%	82.49%	78.07%	127.57%	133.40%	96.18%	100.00%	-
P/NAPS	2.21	1.88	1.58	1.41	1.31	1.44	1.32	8.96%
YoY %	17.55%	18.99%	12.06%	7.63%	-9.03%	9.09%	-	-
Horiz. %	167.42%	142.42%	119.70%	106.82%	99.24%	109.09%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos